Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MINING AND METALLURGICAL COMPANY NORILSK NICKEL

(MNOD)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 29 68748 34449 37354 484--
Entreprise Value (EV)1 36 73855 40454 07861 84562 74262 481
P/E ratio 9,62x8,37x14,6x7,33x7,02x8,02x
Yield 11,4%8,61%8,43%9,94%8,67%7,29%
Capitalization / Revenue 2,54x3,56x3,18x3,12x3,01x3,16x
EV / Revenue 3,15x4,08x3,48x3,54x3,46x3,63x
EV / EBITDA 5,90x6,99x7,07x5,62x5,43x5,92x
Price to Book 9,21x12,7x12,2x9,23x6,91x5,18x
Nbr of stocks (in thousands) 1 582 4551 582 4551 582 4551 582 455--
Reference price (USD) 18,830,631,234,434,434,4
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 11 67013 56315 54517 46018 12217 226
EBITDA1 6 2317 9237 65110 99811 55510 562
Operating profit (EBIT)1 5 4167 0126 70810 13710 5589 338
Operating Margin 46,4%51,7%43,2%58,1%58,3%54,2%
Pre-Tax Profit (EBT)1 3 9027 5244 5799 56610 1999 123
Net income1 3 0855 7823 3857 3977 5256 735
Net margin 26,4%42,6%21,8%42,4%41,5%39,1%
EPS2 1,953,652,144,704,904,29
Dividend per Share2 2,132,632,633,422,992,51
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1
Net sales1 7 2716 7118 8348 7519 22610 178
EBITDA1 4 2043 9725 8135 6036 039-
Operating profit (EBIT)1 -1 375-5 2195 6266 897
Operating Margin -20,5%-59,6%61,0%67,8%
Pre-Tax Profit (EBT) 3 751-----
Net income1 2 901-31,03 4163 9684 188-
Net margin 39,9%-0,46%38,7%45,3%45,4%-
EPS2 1,83-0,02-2,602,74-
Dividend per Share ------
Announcement Date 02/26/202008/11/202002/16/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 7 0517 0604 7057 3618 2587 997
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,13x0,89x0,61x0,67x0,71x0,76x
Free Cash Flow1 4 9404 6856 6403 7595 2724 767
ROE (Net Profit / Equities) 81,7%148%86,3%150%110%73,3%
Shareholders' equity1 3 7753 9033 9214 9456 8569 188
ROA (Net Profit / Asset) 19,4%33,3%16,8%32,7%33,6%27,0%
Assets1 15 94317 36220 09022 65022 41024 979
Book Value Per Share2 2,042,412,553,734,986,64
Cash Flow per Share2 4,103,805,254,856,035,40
Capex1 1 5531 3241 7603 0713 5663 623
Capex / Sales 13,3%9,76%11,3%17,6%19,7%21,0%
Announcement Date 02/26/201902/26/202002/16/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 54 483 917 386
Net sales (USD) 15 545 000 000
Free-Float 38,0%
Free-Float capitalization (USD) 20 676 646 943
Avg. Exchange 20 sessions (USD) 20 609 192
Average Daily Capital Traded 0,04%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA